LBO — STOUGHTON HOSPITAL ASSOCIATION
IRR: 17.2% | MOIC: 2.22x
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
17.2%
IRR
2.22x
MOIC
$59.5M
Entry EV
$92.0M
Exit EV
$30.6M
Equity Invested
Sources & Uses
S&UTotal · $59.5M| Item | Amount | % | Distribution |
|---|---|---|---|
| Senior Debt | $23.1M | 38.8% | |
| Sub Debt | $5.8M | 9.7% | |
| Equity | $30.6M | 51.5% | |
| Enterprise Value | $57.8M | 97.1% | |
| Transaction Fees | $1.7M | 2.9% | |
| Total Uses | $59.5M | 100.0% |
Interpretation
INTAt 2.22x MOIC and 17.2% IRR over 5 years, this deal meets the 15-20% range — acceptable with operational upside.
Key drivers: Check the EBITDA bridge to identify highest-probability levers, the debt schedule for leverage trajectory, or the challenge solver to see what breaks the deal.
Returns Waterfall
WFL| Component | Value |
|---|---|
| Exit Ebitda | $8.8M |
| Exit Ev | $92.0M |
| Net Debt At Exit | $24.1M |
| Equity At Exit | $67.9M |
| Equity Invested | $30.6M |
| Total Value Created | $37.2M |
| Value From Growth | $31.3M |
| Value From Multiple | $2.9M |
| Value From Deleveraging | $4.8M |